2003 Poplar Point Cir NE
Huntsville, Alabama, 35811-2408
3 bed • 2 bath • 6 guests • $400,000
Annual Revenue
$30,680
Profit (Cash Flow)
-$13,963
Cash on Cash Return
-13.9%
Annual Revenue
AirDNA projects $175/night at 48% occupancy ($30,680).
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.89% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.89%
Cap Rate
3.25%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$18,984
Deductible property tax
$3,959
Your total deduction
$74,158
Your adjusted annual income
$150,000 - $74,158 = $75,841
Taxes on $75,841 (30%)
$22,752
Your old tax bill
$45,000
Your new tax bill
$22,752
Estimated tax savings
$22,247
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com